Guarantor and Non-Guarantor Financial Information | (18) As further discussed in Note 7, “Long-Term Debt,” our obligations under the 4.625% senior notes and the 5.25% senior notes are jointly and severally and fully and unconditionally guaranteed on a senior basis by all of our existing and certain future domestic subsidiaries, which we refer to in this note as the guarantor subsidiaries. Our foreign subsidiaries, which we refer to in this note as the non-guarantor subsidiaries, do not guarantee the 4.625% senior notes or the 5.25% senior notes. The following condensed consolidating financial information presents the condensed consolidating balance sheet as of December 30, 2017 and December 31, 2016, the related condensed consolidating statement of operations for the fiscal years ended December 30, 2017 and the related condensed consolidating statement of cash flows for the fiscal years ended December 30, 2017 and December 31, 2016, for: 1. 2. 3. 4. (18) The information includes elimination entries necessary to consolidate the Parent with the guarantor subsidiaries and non-guarantor subsidiaries. The guarantor subsidiaries and non-guarantor subsidiaries are presented on a combined basis. The principal elimination entries eliminate investments in subsidiaries and intercompany balances and transactions. Separate financial information for each of the guarantor subsidiaries and non-guarantor subsidiaries are not presented because management believes such financial statements would not be meaningful to investors. Condensed Consolidating Balance Sheet As of December 30, 2017 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Assets Current Assets: Cash and cash equivalents $ — $ 204,815 1,691 — $ 206,506 Trade accounts receivable, net — 129,769 11,623 — 141,392 Inventories, net — 428,613 73,236 — 501,849 Prepaid expenses and other current assets — 15,932 4,122 — 20,054 Income tax receivable — 16,259 535 — 16,794 Total current assets — 795,388 91,207 — 886,595 Property, plant and equipment, net — 229,219 42,973 — 272,192 Goodwill — 649,292 — — 649,292 Other intangibles, net — 1,748,220 — — 1,748,220 Other assets — 1,603 14 — 1,617 Deferred income taxes — (1) 3,123 — 3,122 Investments in subsidiaries 3,163,482 91,766 — (3,255,248) — Total assets $ 3,163,482 $ 3,515,487 $ 137,317 $ (3,255,248) $ 3,561,038 Liabilities and Stockholders' Equity Current Liabilities: Trade accounts payable $ — $ 102,594 $ 19,764 $ — $ 122,358 Accrued expenses — 45,586 2,481 — 48,067 Income tax payable — — 139 — 139 Dividends payable 30,922 — — — 30,922 Intercompany payables — (23,167) 23,167 — — Total current liabilities 30,922 125,013 45,551 — 201,486 Long-term debt 2,251,741 (34,167) — — 2,217,574 Other liabilities — 24,881 — — 24,881 Deferred income taxes — 236,278 — — 236,278 Total liabilities 2,282,663 352,005 45,551 — 2,680,219 Stockholders' Equity: Preferred stock — — — — — Common stock 665 — — — 665 Additional paid-in capital 266,789 2,552,342 68,253 (2,620,595) 266,789 Accumulated other comprehensive loss (20,756) (20,756) (7,771) 28,527 (20,756) Retained earnings 634,121 631,896 31,284 (663,180) 634,121 Total stockholders’ equity 880,819 3,163,482 91,766 (3,255,248) 880,819 Total liabilities and stockholders’ equity $ 3,163,482 $ 3,515,487 $ 137,317 $ (3,255,248) $ 3,561,038 (18) Condensed Consolidating Balance Sheet As of December 31, 2016 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Assets Current Assets: Cash and cash equivalents $ — $ 25,119 $ 3,714 $ — $ 28,833 Trade accounts receivable, net — 111,350 7,915 — 119,265 Inventories, net — 309,584 47,006 — 356,590 Prepaid expenses and other current assets — 20,296 6,103 — 26,399 Income tax receivable — 10,780 7 — 10,787 Intercompany receivables — — 12,183 (12,183) — Total current assets — 477,129 76,928 (12,183) 541,874 Property, plant and equipment, net — 211,843 33,501 — 245,344 Goodwill — 614,278 — — 614,278 Other intangibles, net — 1,629,482 — — 1,629,482 Other assets — 4,612 13 — 4,625 Deferred income taxes — 7,036 866 — 7,902 Investments in subsidiaries 2,563,305 96,187 — (2,659,492) — Total assets $ 2,563,305 $ 3,040,567 $ 111,308 $ (2,671,675) $ 3,043,505 Liabilities and Stockholders' Equity Current Liabilities: Trade accounts payable $ — $ 88,668 $ 9,365 $ — $ 98,033 Accrued expenses — 60,957 1,436 — 62,393 Current portion of long-term debt 10,515 — — — 10,515 Income tax payable — — 3,875 — 3,875 Dividends payable 30,879 — — — 30,879 Intercompany payables — 11,738 445 (12,183) — Total current liabilities 41,394 161,363 15,121 (12,183) 205,695 Long-term debt 1,736,254 (20,986) — — 1,715,268 Other liabilities — 21,405 — — 21,405 Deferred income taxes — 315,480 — — 315,480 Total liabilities 1,777,648 477,262 15,121 (12,183) 2,257,848 Stockholders' Equity: Common stock 664 — — — 664 Additional paid-in capital 387,699 2,168,236 86,833 (2,255,069) 387,699 Accumulated other comprehensive loss (19,364) (19,364) (12,164) 31,528 (19,364) Retained earnings 416,658 414,433 21,518 (435,951) 416,658 Total stockholders’ equity 785,657 2,563,305 96,187 (2,659,492) 785,657 Total liabilities and stockholders’ equity $ 2,563,305 $ 3,040,567 $ 111,308 $ (2,671,675) $ 3,043,505 (18) Condensed Consolidating Statements of Operations and Comprehensive Income Year Ended December 30, 2017 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net sales $ — $ 1,578,185 $ 177,506 $ (87,635) $ 1,668,056 Cost of goods sold — 1,141,080 152,364 (87,635) 1,205,809 Gross profit — 437,105 25,142 — 462,247 Operating expenses: Selling, general and administrative expenses — 192,139 13,095 — 205,234 Amortization expense — 17,611 — — 17,611 Impairment of intangible assets — — — — Operating income — 227,355 12,047 — 239,402 Other income and expenses: Interest expense, net — 91,784 — — 91,784 Loss on extinguishment of debt — 1,163 — — 1,163 Other income — (1,607) — — (1,607) Income before income tax (benefit) expense — 136,015 12,047 — 148,062 Income tax (benefit) expense — (71,682) 2,281 — (69,401) Equity in earnings of subsidiaries 217,463 9,766 — (227,229) — Net income $ 217,463 $ 217,463 $ 9,766 $ (227,229) $ 217,463 Comprehensive income $ 216,071 $ 223,248 $ 14,158 $ (237,406) $ 216,071 Condensed Consolidating Statements of Operations and Comprehensive Income Year Ended December 31, 2016 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net sales $ — $ 1,300,569 $ 139,023 $ (48,335) $ 1,391,257 Cost of goods sold — 887,163 104,467 (48,335) 943,295 Gross profit — 413,406 34,556 — 447,962 Operating expenses: Selling, general and administrative expenses — 167,003 7,756 — 174,759 Amortization expense — 13,803 — — 13,803 Impairment of intangible assets — 5,405 — — 5,405 Operating income — 227,195 26,800 — 253,995 Other income and expenses: Interest expense, net — 74,456 — — 74,456 Loss on extinguishment of debt — 2,836 — — 2,836 Other income — (363) — — (363) Income before income tax expense — 150,266 26,800 — 177,066 Income tax expense — 60,134 7,507 — 67,641 Equity in earnings of subsidiaries 109,425 19,293 — (128,718) — Net income $ 109,425 $ 109,425 $ 19,293 $ (128,718) $ 109,425 Comprehensive income (loss) $ 102,757 $ 107,913 $ 11,113 $ (119,026) $ 102,757 (18) Condensed Consolidating Statement of Cash Flows Year Ended December 30, 2017 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities $ — $ 44,762 $ (6,963) $ — $ 37,799 Cash flows from investing activities: Capital expenditures — (47,503) (12,299) — (59,802) Proceeds from sale of assets — 2,229 — — 2,229 Payments for acquisition of businesses, net of cash acquired — (162,965) — — (162,965) Net cash used in investing activities — (208,239) (12,299) — (220,538) Cash flows from financing activities: Repayments of long-term debt (233,640) — — — (233,640) Proceeds from issuance of long-term debt 914,000 — — — 914,000 Repayments of borrowings under revolving credit facility (571,000) — — — (571,000) Borrowings under revolving credit facility 395,000 — — — 395,000 Proceeds from issuance of common stock, net 112 — — — 112 Dividends paid (123,631) — — — (123,631) Excess tax benefits from share-based compensation — — — — — Payments of tax withholding on behalf of employees for net share settlement of share-based compensation — (1,962) — — (1,962) Debt financing costs — (19,543) — — (19,543) Intercompany transactions (380,841) 364,678 16,163 — — Net cash provided by financing activities — 343,173 16,163 — 359,336 Effect of exchange rate fluctuations on cash and cash equivalents — — 1,076 — 1,076 Net increase (decrease) in cash and cash equivalents — 179,696 (2,023) — 177,673 Cash and cash equivalents at beginning of year — 25,119 3,714 — 28,833 Cash and cash equivalents at end of year $ — $ 204,815 $ 1,691 $ — $ 206,506 (18) Condensed Consolidating Statement of Cash Flows Year Ended December 31, 2016 (In thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ — $ 263,388 $ 26,273 $ — $ 289,661 Cash flows from investing activities: Capital expenditures — (33,847) (8,571) — (42,418) Proceeds from sale of assets — — — — — Payments for acquisition of businesses, net of cash acquired — (438,787) — — (438,787) Net cash used in investing activities — (472,634) (8,571) — (481,205) Cash flows from financing activities: Repayments of long-term debt (150,000) — — — (150,000) Proceeds from issuance of long-term debt — — — — — Repayments of borrowings under revolving credit facility (99,000) — — — (99,000) Borrowings under revolving credit facility 235,000 — — — 235,000 Proceeds from issuance of common stock, net 331,879 — — — 331,879 Dividends paid (100,807) — — — (100,807) Excess tax benefits from share-based compensation — 343 — — 343 Payments of tax withholding on behalf of employees for net share settlement of share-based compensation — (1,410) — — (1,410) Debt financing costs — — — — — Intercompany transactions (217,072) 233,468 (16,396) — — Net cash provided by (used in) financing activities — 232,401 (16,396) — 216,005 Effect of exchange rate fluctuations on cash and cash equivalents — — (874) — (874) Net increase in cash and cash equivalents — 23,155 432 — 23,587 Cash and cash equivalents at beginning of year — 1,964 3,282 — 5,246 Cash and cash equivalents at end of year $ — $ 25,119 $ 3,714 $ — $ 28,833 |